Employees: 11 (2023.0)Legal category: SCA (commandite par actions)Size: PMECreation date: 1990-04-04 (36 years)Status: ActiveBusiness sector: Autres activités récréatives et de loisirsLocation: PORT-SAINT-LOUIS (13230), Bouches-du-Rhone
NAVY SERVICE : revenue, balance sheet and financial ratios
NAVY SERVICE is a French company
founded 36 years ago,
specialized in the sector Autres activités récréatives et de loisirs.
Based in PORT-SAINT-LOUIS (13230),
this company of category PME
shows in 2022 a revenue of 3.0 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - NAVY SERVICE (SIREN 377577143)
Indicator
2024
2023
2022
2021
2019
2018
2016
Revenue
N/C
N/C
2 998 422 €
N/C
N/C
N/C
1 965 915 €
Net income
748 945 €
561 141 €
509 204 €
389 275 €
270 764 €
360 530 €
518 241 €
EBITDA
N/C
N/C
1 114 127 €
N/C
N/C
N/C
744 918 €
Net margin
N/C
N/C
17.0%
N/C
N/C
N/C
26.4%
Revenue and income statement
In 2024, NAVY SERVICE generates positive net income of 749 k€. Net income represents the final profit after all expenses (operating, financial, exceptional) and corporate tax. Change over 2016-2024: 518 k€ -> 749 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
748 945 €
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 59%. Debt remains under control: the company retains capacity to raise new debt if needed. Financial autonomy (= Equity / Total assets x 100) reaches 49%. This high autonomy means the company finances most of its assets through equity, a sign of strength.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
58.595%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
49.008%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2021
2022
2023
2024
Debt ratio
7.798
5.871
85.418
117.0
97.103
77.146
58.595
Financial autonomy
49.496
62.738
42.325
36.835
40.07
43.498
49.008
Repayment capacity
0.236
None
None
None
3.739
None
None
Cash flow / Revenue
24.713%
None%
None%
None%
28.926%
None%
None%
Sector positioning
Debt ratio
58.592024
2022
2023
2024
Q1: 0.0
Med: 15.92
Q3: 90.38
Average-6 pts over 3 years
In 2024, the debt ratio of NAVY SERVICE (58.59) ranks above the median of the sector. This ratio measures the weight of debt relative to equity. A reduction effort could improve financial strength.
Financial autonomy
49.01%2024
2022
2023
2024
Q1: 0.15%
Med: 23.15%
Q3: 52.92%
Good+12 pts over 3 years
In 2024, the financial autonomy of NAVY SERVICE (49.0%) ranks above the median of the sector. This ratio represents the share of equity in total financing. This comfortable position offers an appreciable safety margin.
Repayment capacity
3.74 years2022
2022
Q1: 0.0 years
Med: 0.03 years
Q3: 2.05 years
Watch
In 2022, the repayment capacity of NAVY SERVICE (3.74) ranks in the top 25% of the sector. This ratio indicates the number of years needed to repay debt with cash flow. A long duration may signal heavy debt relative to repayment capacity.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 852.87. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
852.87
Liquidity indicators evolution NAVY SERVICE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2018
2019
2021
2022
2023
2024
Liquidity ratio
909.509
730.484
956.464
581.96
578.675
643.679
852.87
Interest coverage
0.024
None
None
None
5.372
None
None
Sector positioning
Liquidity ratio
852.872024
2022
2023
2024
Q1: 89.72
Med: 169.23
Q3: 360.87
Excellent
In 2024, the liquidity ratio of NAVY SERVICE (852.87) ranks in the top 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio above 1 ensures comfortable coverage of short-term maturities.
Interest coverage
5.37x2022
2022
Q1: 0.0x
Med: 0.0x
Q3: 2.3x
Excellent
In 2022, the interest coverage of NAVY SERVICE (5.4x) ranks in the top 25% of the sector. This ratio indicates how many times operating income covers interest expenses. High coverage means financial charges weigh little on profitability.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
0 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
0 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
0 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR and payment terms evolution NAVY SERVICE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2018
2019
2021
2022
2023
2024
Operating WCR
-571 236 €
0 €
0 €
0 €
-602 203 €
0 €
0 €
Inventory turnover (days)
0
0
0
0
14
0
0
Customer payment term (days)
101
0
653
0
96
0
0
Supplier payment term (days)
15
0
266
0
26
0
0
Positioning of NAVY SERVICE in its sector
Comparison with sector Autres activités récréatives et de loisirs
Valuation estimate
Based on 114 transactions of similar company sales
(all years),
the value of NAVY SERVICE is estimated at
5 791 744 €
(range 3 377 014€ - 11 152 390€).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate.
Estimated enterprise value2024
114 transactions
3377k€5791k€11152k€
5 791 744 €Range: 3 377 014€ - 11 152 390€
NAF 5 all-time
Valuation method used
Net Income Multiple
748 945 €
×
7.7x
=5 791 745 €
Range: 3 377 014€ - 11 152 391€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 114 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Autres activités récréatives et de loisirs)
Compare NAVY SERVICE with other companies in the same sector:
Yes, NAVY SERVICE generated a net profit of 749 k€ in 2024.
Where is the headquarters of NAVY SERVICE ?
The headquarters of NAVY SERVICE is located in PORT-SAINT-LOUIS (13230), in the department Bouches-du-Rhone.
Where to find the tax return of NAVY SERVICE ?
The tax return of NAVY SERVICE is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does NAVY SERVICE operate?
NAVY SERVICE operates in the sector Autres activités récréatives et de loisirs (NAF code 93.29Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart